250996

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$80,330

Cash Investment

$91,447

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$324,940
Buyer's Premium
Purchase Closing Costs
$3,275
Loan Points
$6,823
Loan Closing Costs
$5,245
Total Acquisition Cost
$340,282
Initial Loan Funding
$259,952
Cash Required to Close
$80,330
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,330

Loan Terms
Initial Loan Funding
$259,952
Rehab Loan Funding
$81,200
Total Loan Commitment
$341,152
Points
$6,823
Loan Closing Costs
$5,245
Interest Carry
$17,200
Total Financing Cost
$29,268

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,275
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,275
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,430
Misc.
Total Loan Closing
$5,245

Residual
As Repaired Value (ARV)
$568,600
Sale Costs
%
$34,116
Property Taxes
%
$3,639
Property Insurance
%
$715
Interest Carry - Purchase Loan Funding
$13,647
Interest Carry - Rehab Loan Funding
$3,553
Net Exit Price
$512,930
Cash Investment
$80,330
Loan payoff
$341,152
Estimated Profit
$91,447
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.